Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.97% first-year return on $79,803 initial cash invested.
3.97%
Cash On Cash
7.54%
Cap Rate
1.27
DSCR
$3,318
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $3,054 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,803
Downpayment
20%
$58,860
Closing costs
1%
$2,943
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$3,054
Mortgage P&I
44%
$1,451
Property Taxes
8%
$264
Home Insurance
3%
$111
HOA
3%
$99
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365